PBT
8.04
29.44
24.26
12.27
11.70
14.95
8.63
10.02
10.82
9.77
Adjustment
31.51
28.75
21.83
25.74
26.55
21.13
22.69
25.94
27.50
23.42
Changes in Working Capital
0.38
-37.01
-7.81
2.01
-7.77
-8.65
-8.35
-6.91
-13.71
-8.24
Cash after chg. in Working capital
39.93
21.17
38.28
40.03
30.48
27.43
22.97
29.05
24.60
24.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.92
-4.79
-4.23
-2.43
-1.81
-2.05
-3.64
-1.35
-1.36
-0.26
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
-1.87
0.00
0.00
0.00
0.00